Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,548£35,066£35,592£36,482£37,394£179,083
Total Expenses£27,334£27,436£27,529£27,660£27,794£137,753
Profit Before Tax£7,214£7,631£8,063£8,822£9,600£41,330
Profit After Tax £5,844£6,181£6,531£7,146£7,776£33,477
Change In Property Value£7£13,600£24,276£32,305£22,506£92,694
Net Return£5,850£19,781£30,807£39,451£30,282£126,171
Return From Rental Income (%)3%3%3%3%3%15%
Total Net Return (%)3%9%14%17%13%56%